I

Icon Offshore Bhd
KLSE:ICON

Watchlist Manager
Icon Offshore Bhd
KLSE:ICON
Watchlist
Price: 1.97 MYR Market Closed
Market Cap: 2.2B MYR

Relative Value

The Relative Value of one ICON stock under the Base Case scenario is hidden MYR. Compared to the current market price of 1.97 MYR, Icon Offshore Bhd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ICON Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
34
Median 3Y
4.5
Median 5Y
1.9
Industry
2.1
Forward
10.6
vs History
3
vs Industry
0
Median 3Y
18.6
Median 5Y
11.8
Industry
18.1
Forward
138.3
vs History
3
vs Industry
12
Median 3Y
13.2
Median 5Y
5.3
Industry
11.3
vs History
vs Industry
4
Median 3Y
-13.6
Median 5Y
-2
Industry
14.1
vs History
3
vs Industry
28
Median 3Y
2.5
Median 5Y
1.3
Industry
1.7
vs History
3
vs Industry
35
Median 3Y
5.1
Median 5Y
2.7
Industry
3.1
Forward
11.1
vs History
6
vs Industry
13
Median 3Y
35.1
Median 5Y
11.6
Industry
6.9
vs History
3
vs Industry
18
Median 3Y
13.6
Median 5Y
6
Industry
10.9
Forward
24.9
vs History
7
vs Industry
6
Median 3Y
38.9
Median 5Y
9.1
Industry
13.2
Forward
62.4
vs History
3
vs Industry
12
Median 3Y
15.2
Median 5Y
7.9
Industry
11.5
vs History
vs Industry
9
Median 3Y
5.2
Median 5Y
4.2
Industry
12.3
vs History
3
vs Industry
32
Median 3Y
1.8
Median 5Y
1
Industry
1.7

Multiples Across Competitors

ICON Competitors Multiples
Icon Offshore Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Icon Offshore Bhd
KLSE:ICON
2.2B MYR 11 2 039 29.1 100
US
Schlumberger NV
NYSE:SLB
57.5B USD 1.6 15.8 7.6 10.9
US
Baker Hughes Co
NASDAQ:BKR
48.5B USD 1.8 16.8 10.6 14
US
Halliburton Co
NYSE:HAL
24B USD 1.1 18.3 6.7 9.1
LU
Tenaris SA
MIL:TEN
18.3B EUR 1.8 10.7 6.5 8.3
UK
TechnipFMC PLC
NYSE:FTI
18.6B USD 1.9 19.7 10.5 14.1
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
73B CNY 4.6 25.7 22.6 22.6
FR
Technip Energies NV
PAR:TE
5.8B EUR 0.5 10 4 4
JP
Modec Inc
TSE:6269
938.3B JPY 1.4 25 25.7 32.7
US
Nov Inc
NYSE:NOV
5.9B USD 0.7 15.5 6.3 9.4
UK
Subsea 7 SA
OSE:SUBC
59.4B NOK 0.8 20.4 5 10.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBITDA: 12.2
29.1
42%
0.7
US
Schlumberger NV
NYSE:SLB
7.6
3%
2.5
US
B
Baker Hughes Co
NASDAQ:BKR
10.6
8%
1.3
US
Halliburton Co
NYSE:HAL
6.7
-4%
N/A
LU
Tenaris SA
MIL:TEN
6.5
-3%
N/A
UK
TechnipFMC PLC
NYSE:FTI
10.5
18%
0.6
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
22.6
28%
0.8
FR
Technip Energies NV
PAR:TE
4
15%
0.3
JP
Modec Inc
TSE:6269
25.7
648%
0
US
Nov Inc
NYSE:NOV
6.3
-4%
N/A
UK
Subsea 7 SA
OSE:SUBC
5
16%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
I
Icon Offshore Bhd
KLSE:ICON
Average EV/EBIT: 21.4
100
91%
1.1
US
Schlumberger NV
NYSE:SLB
10.9
2%
5.5
US
B
Baker Hughes Co
NASDAQ:BKR
14
9%
1.6
US
Halliburton Co
NYSE:HAL
9.1
-6%
N/A
LU
Tenaris SA
MIL:TEN
8.3
-4%
N/A
UK
TechnipFMC PLC
NYSE:FTI
14.1
22%
0.6
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
22.6
22%
1
FR
Technip Energies NV
PAR:TE
4
16%
0.2
JP
Modec Inc
TSE:6269
32.7
N/A N/A
US
Nov Inc
NYSE:NOV
9.4
-6%
N/A
UK
Subsea 7 SA
OSE:SUBC
10.5
31%
0.3